Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
10% · 18 380 USD
At reservation · August 2025
Paid to the date: 10% · 18 380 USD
Remaining due payment: 165 419 USD
2
10% · 18 380 USD
October 2025
Paid to the date: 20% · 36 760 USD
Remaining due payment: 147 039 USD
3
1% · 1 838 USD
December 2025
Paid to the date: 21% · 38 598 USD
Remaining due payment: 145 201 USD
4
1% · 1 838 USD
January 2026
Paid to the date: 22% · 40 436 USD
Remaining due payment: 143 363 USD
5
1% · 1 838 USD
February 2026
Paid to the date: 23% · 42 274 USD
Remaining due payment: 141 525 USD
6
1% · 1 838 USD
March 2026
Paid to the date: 24% · 44 112 USD
Remaining due payment: 139 687 USD
Resale is available
7
10% · 18 380 USD
April 2026
Paid to the date: 34% · 62 492 USD
Remaining due payment: 121 307 USD
8
1% · 1 838 USD
May 2026
Paid to the date: 35% · 64 330 USD
Remaining due payment: 119 469 USD
9
1% · 1 838 USD
June 2026
Paid to the date: 36% · 66 168 USD
Remaining due payment: 117 631 USD
10
1% · 1 838 USD
July 2026
Paid to the date: 37% · 68 005 USD
Remaining due payment: 115 793 USD
11
1% · 1 838 USD
August 2026
Paid to the date: 38% · 69 843 USD
Remaining due payment: 113 955 USD
12
1% · 1 838 USD
September 2026
Paid to the date: 39% · 71 681 USD
Remaining due payment: 112 117 USD
13
1% · 1 838 USD
October 2026
Paid to the date: 40% · 73 519 USD
Remaining due payment: 110 279 USD
14
10% · 18 380 USD
November 2026
Paid to the date: 50% · 91 899 USD
Remaining due payment: 91 899 USD
15
1% · 1 838 USD
December 2026
Paid to the date: 51% · 93 737 USD
Remaining due payment: 90 061 USD
16
9% · 16 542 USD
January 2027
Paid to the date: 60% · 110 279 USD
Remaining due payment: 73 519 USD
17
1% · 1 838 USD
February 2027
Paid to the date: 61% · 112 117 USD
Remaining due payment: 71 681 USD
18
1% · 1 838 USD
March 2027
Paid to the date: 62% · 113 955 USD
Remaining due payment: 69 843 USD
19
1% · 1 838 USD
April 2027
Paid to the date: 63% · 115 793 USD
Remaining due payment: 68 005 USD
20
1% · 1 838 USD
May 2027
Paid to the date: 64% · 117 631 USD
Remaining due payment: 66 167 USD
21
1% · 1 838 USD
June 2027
Paid to the date: 65% · 119 469 USD
Remaining due payment: 64 330 USD
22
1% · 1 838 USD
July 2027
Paid to the date: 66% · 121 307 USD
Remaining due payment: 62 492 USD
23
1% · 1 838 USD
August 2027
Paid to the date: 67% · 123 145 USD
Remaining due payment: 60 654 USD
24
1% · 1 838 USD
September 2027
Paid to the date: 68% · 124 983 USD
Remaining due payment: 58 816 USD
25
1% · 1 838 USD
October 2027
Paid to the date: 69% · 126 821 USD
Remaining due payment: 56 978 USD
26
1% · 1 838 USD
November 2027
Paid to the date: 70% · 128 659 USD
Remaining due payment: 55 140 USD
27
1% · 1 838 USD
December 2027
Paid to the date: 71% · 130 497 USD
Remaining due payment: 53 302 USD
28
1% · 1 838 USD
January 2028
Paid to the date: 72% · 132 335 USD
Remaining due payment: 51 464 USD
29
1% · 1 838 USD
February 2028
Paid to the date: 73% · 134 173 USD
Remaining due payment: 49 626 USD
30
1% · 1 838 USD
March 2028
Paid to the date: 74% · 136 011 USD
Remaining due payment: 47 788 USD
31
1% · 1 838 USD
April 2028
Paid to the date: 75% · 137 849 USD
Remaining due payment: 45 950 USD
32
1% · 1 838 USD
May 2028
Paid to the date: 76% · 139 687 USD
Remaining due payment: 44 112 USD
33
1% · 1 838 USD
June 2028
Paid to the date: 77% · 141 525 USD
Remaining due payment: 42 274 USD
34
1% · 1 838 USD
July 2028
Paid to the date: 78% · 143 363 USD
Remaining due payment: 40 436 USD
35
1% · 1 838 USD
August 2028
Paid to the date: 79% · 145 201 USD
Remaining due payment: 38 598 USD
36
1% · 1 838 USD
September 2028
Paid to the date: 80% · 147 039 USD
Remaining due payment: 36 760 USD
37
1% · 1 838 USD
October 2028
Paid to the date: 81% · 148 877 USD
Remaining due payment: 34 922 USD
38
1% · 1 838 USD
November 2028
Paid to the date: 82% · 150 715 USD
Remaining due payment: 33 084 USD
39
1% · 1 838 USD
December 2028
Paid to the date: 83% · 152 553 USD
Remaining due payment: 31 246 USD
40
1% · 1 838 USD
January 2029
Paid to the date: 84% · 154 391 USD
Remaining due payment: 29 408 USD
41
1% · 1 838 USD
February 2029
Paid to the date: 85% · 156 229 USD
Remaining due payment: 27 570 USD
42
1% · 1 838 USD
March 2029
Paid to the date: 86% · 158 067 USD
Remaining due payment: 25 732 USD
43
1% · 1 838 USD
April 2029
Paid to the date: 87% · 159 905 USD
Remaining due payment: 23 894 USD
44
1% · 1 838 USD
May 2029
Paid to the date: 88% · 161 743 USD
Remaining due payment: 22 056 USD
45
1% · 1 838 USD
June 2029
Paid to the date: 89% · 163 581 USD
Remaining due payment: 20 218 USD
46
1% · 1 838 USD
July 2029
Paid to the date: 90% · 165 419 USD
Remaining due payment: 18 380 USD
47
1% · 1 838 USD
August 2029
Paid to the date: 91% · 167 257 USD
Remaining due payment: 16 542 USD
48
1% · 1 838 USD
September 2029
Paid to the date: 92% · 169 095 USD
Remaining due payment: 14 704 USD
49
1% · 1 838 USD
October 2029
Paid to the date: 93% · 170 933 USD
Remaining due payment: 12 866 USD
50
1% · 1 838 USD
November 2029
Paid to the date: 94% · 172 771 USD
Remaining due payment: 11 028 USD
51
1% · 1 838 USD
December 2029
Paid to the date: 95% · 174 609 USD
Remaining due payment: 9 190 USD
52
1% · 1 838 USD
January 2030
Paid to the date: 96% · 176 447 USD
Remaining due payment: 7 352 USD
53
1% · 1 838 USD
February 2030
Paid to the date: 97% · 178 285 USD
Remaining due payment: 5 514 USD
54
1% · 1 838 USD
March 2030
Paid to the date: 98% · 180 123 USD
Remaining due payment: 3 676 USD
55
1% · 1 838 USD
April 2030
Paid to the date: 99% · 181 961 USD
Remaining due payment: 1 838 USD
56
1% · 1 838 USD
May 2030
Paid to the date: 100% · 183 799 USD
Remaining due payment: 0.0000 USD